investorscraft@gmail.com

Intrinsic ValueLiveWire Group, Inc. (LVWR)

Previous Close$2.34
Intrinsic Value
Upside potential
Previous Close
$2.34

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

LiveWire Group, Inc. operates in the electric vehicle (EV) industry, specializing in premium electric motorcycles and related mobility solutions. The company generates revenue primarily through the sale of its high-performance electric bikes, proprietary battery technology, and aftermarket services. Positioned as a disruptor in the traditional motorcycle market, LiveWire targets environmentally conscious consumers and tech-savvy riders seeking cutting-edge performance with zero emissions. The company differentiates itself through advanced engineering, sleek design, and a direct-to-consumer sales model, which enhances customer engagement and brand loyalty. LiveWire competes in a niche but rapidly growing segment, leveraging its association with Harley-Davidson to bolster credibility while carving out an independent identity in the EV space. The broader industry shift toward sustainable transportation provides tailwinds, though competition from established automakers and startups remains intense. LiveWire’s focus on premium positioning and innovation aims to secure a defensible market share as EV adoption accelerates globally.

Revenue Profitability And Efficiency

LiveWire reported revenue of $26.6 million for the period, reflecting its early-stage commercialization efforts. The company posted a net loss of $93.9 million, with diluted EPS of -$0.46, indicating significant upfront investments in production, R&D, and market expansion. Operating cash flow was negative at $93.9 million, while capital expenditures totaled $8.1 million, underscoring the capital-intensive nature of scaling its EV operations. These metrics highlight the challenges of achieving profitability in a competitive and evolving industry.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flows demonstrate its current reliance on external funding to sustain growth. With a capital-intensive business model, LiveWire’s ability to improve capital efficiency hinges on scaling production, optimizing supply chains, and achieving higher sales volumes. The lack of positive earnings power suggests the need for continued investment before reaching breakeven, a common trajectory for early-stage EV manufacturers.

Balance Sheet And Financial Health

LiveWire maintains a relatively strong liquidity position, with $64.4 million in cash and equivalents against minimal total debt of $0.8 million. This low leverage provides flexibility, but the company’s negative operating cash flow raises concerns about long-term sustainability without additional financing. The balance sheet reflects a startup-like profile, with ample cash reserves but ongoing burn rates that may necessitate future capital raises.

Growth Trends And Dividend Policy

As a growth-oriented EV player, LiveWire does not pay dividends, reinvesting all resources into expansion. Revenue growth will depend on market penetration, product launches, and consumer adoption of electric motorcycles. The company’s success hinges on broader EV trends, regulatory support, and its ability to differentiate in a crowded market. Investors should anticipate volatility as LiveWire navigates its path to scalability.

Valuation And Market Expectations

LiveWire’s valuation likely reflects high growth expectations tempered by its current losses. Market sentiment will depend on execution risks, competitive dynamics, and macroeconomic factors affecting EV demand. The stock’s performance may correlate with industry-wide trends, though company-specific milestones, such as new model releases or partnerships, could drive near-term volatility.

Strategic Advantages And Outlook

LiveWire benefits from its Harley-Davidson lineage, which lends brand recognition and engineering expertise. However, the company must prove its standalone viability in a competitive EV landscape. Key opportunities include expanding into international markets and leveraging its technology for adjacent mobility solutions. Risks include production delays, supply chain disruptions, and slower-than-expected adoption of electric motorcycles. The outlook remains speculative but promising for investors with a long-term horizon.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount